|
Net Income (Quarter)
|
-4.72M | -1.54M | -1.36M | | -2.44M | -3.82M | -3.38M | | -2.92M | -3.33M | -4.14M | | -2.38M | -2.78M | -3.12M | | 0.87M | -1.84M | -3.43M | | -1.95M | -1.72M | -2.01M | -1.17M | 0.57M | -2.54M | -0.07M | -14.39M | -3.57M | -2.40M | -3.70M | -1.92M | -2.59M | -5.87M | -2.08M | 13.45M | -2.22M | -3.41M | -4.22M | -2.19M | -2.15M | 0.03M |
|
Depreciation and Depletion (Quarter)
|
342.00 | 342.00 | 342.00 | 231.00 | 84.00 | 161.00 | 404.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 817.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
0.48M | 0.29M | 0.37M | 0.08M | 0.11M | 0.12M | 0.15M | 0.12M | 0.28M | 0.24M | 0.19M | 0.17M | 0.15M | 0.15M | 0.33M | 0.25M | 0.23M | 0.24M | 0.18M | 0.20M | 0.15M | 0.20M | 0.19M | 0.19M | 0.22M | 0.26M | 0.15M | 0.21M | 0.22M | | | 0.14M | 0.17M | 0.26M | 0.18M | 0.18M | 0.15M | 0.17M | 0.16M | 0.15M | 0.26M | 0.25M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | 2.36M | 0.00M | 0.00M | 534.00 | 0.00M | 0.01M | 0.06M | 0.01M | 0.02M | 0.02M | 0.05M | 0.01M | 0.01M | 260.00 | 0.01M | 0.01M | 0.01M | 246.00 | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
-0.22M | | | 0.22M | | | | | | | | | | 0.28M | 0.03M | 0.14M | 0.14M | 0.05M | 0.00M | | 0.08M | 0.00M | 0.09M | 0.06M | -0.57M | 1.53M | 0.01M | 0.74M | 0.00M | | 1.43M | | | | 0.11M | | | | | 0.11M | 0.22M | 0.00M |
|
Asset Writedowns and Impairment (Quarter)
|
1.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 1.90M | | | 2.01M | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | 1.43M | 0.10M | | 0.11M | 0.11M | 0.12M | 0.12M | 0.14M | 0.13M | 0.14M | 0.14M | 0.18M | 0.20M | 0.20M | 0.20M | 0.65M | 0.47M | 0.43M | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
-1.77M | -0.97M | -0.17M | -1.55M | -1.35M | -2.68M | -2.33M | -2.05M | -0.02M | -2.48M | -2.52M | -1.45M | -4.11M | -1.95M | -2.78M | -2.00M | -2.15M | -1.42M | -2.00M | -2.59M | -2.40M | -1.47M | -1.74M | -1.71M | -2.57M | -2.92M | -2.27M | -2.92M | -2.83M | | | -3.07M | -1.38M | -2.52M | -2.58M | 13.62M | -3.73M | 0.92M | -2.25M | -2.70M | -3.80M | -1.27M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.08M | | | |
|
Amortization of Deferred Charges (Quarter)
|
0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
342.00 | 342.00 | 342.00 | 231.00 | 84.00 | 161.00 | 404.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | 0.01M | 0.02M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 318.00 | 0.00M | 0.01M |
|
Change in Receivables (Quarter)
|
| | -1.00M | 1.91M | -0.57M | -0.29M | -1.52M | -0.86M | -3.93M | 4.04M | 0.46M | -0.60M | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 1.15M | 0.44M | -1.18M | 0.74M | 1.08M | -1.20M |
|
Change in Account Payables (Quarter)
|
-0.28M | 0.05M | -0.18M | 0.26M | 0.17M | 0.36M | 0.17M | 0.01M | -0.10M | -0.34M | -0.31M | 0.05M | -0.48M | 0.13M | -0.03M | -0.26M | 0.18M | -0.15M | 0.97M | -0.86M | -0.05M | -0.06M | -0.03M | 0.29M | 0.02M | -0.17M | 0.13M | -0.30M | 0.14M | | | -0.36M | -0.51M | 0.02M | 0.04M | 0.12M | -0.06M | 0.38M | -0.22M | 1.17M | -0.66M | -0.04M |
|
Change in Accured Expenses (Quarter)
|
-0.70M | 0.18M | -0.05M | 0.84M | -0.30M | 0.40M | -0.30M | 0.65M | -0.81M | 0.30M | 0.56M | 0.09M | -0.40M | -0.37M | 0.11M | -0.03M | -0.54M | 0.16M | 0.25M | 0.14M | -0.63M | 0.13M | 0.19M | 0.17M | -0.40M | 0.09M | 0.42M | -0.06M | 0.50M | | | -0.72M | 0.29M | 0.07M | -0.10M | -0.12M | 0.11M | 0.33M | 2.96M | -1.08M | -1.08M | -0.41M |
|
Change in Taxes (Quarter)
|
744.00 | -0.00M | -264.00 | 0.00M | 112.00 | 0.00M | -0.01M | 0.00M | | -198.00 | 0.00M | 0.00M | 0.00M | -0.01M | 0.00M | 0.00M | -0.01M | -0.01M | 0.00M | 222.00 | 580.00 | -0.00M | 0.00M | 0.02M | 0.06M | 0.16M | 0.11M | 0.11M | 0.03M | | | 0.33M | -0.89M | 0.58M | 0.53M | -0.01M | 0.38M | -2.08M | 2.30M | -0.23M | 0.21M | 1.17M |
|
Other Working Capital Changes (Quarter)
|
-463.00 | 463.00 | | 0.10M | 0.01M | 0.14M | -0.13M | -0.04M | | 4.64M | -4.44M | -0.19M | 0.10M | 0.06M | 0.01M | 0.56M | 0.24M | 0.05M | 0.00M | 0.05M | 0.01M | 0.02M | 0.02M | -0.37M | 0.01M | 0.01M | 0.00M | -0.07M | 0.01M | 0.14M | 0.01M | -430.00 | -284.00 | -0.10M | 0.10M | -0.01M | 0.01M | -0.04M | 1.86M | 0.04M | -0.48M | -0.31M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | 0.04M | | | | | | | | | | | | | 0.06M | 0.01M | | | | | | | | | | | | | -0.05M | | | 431.00 |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | -0.01M | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 5.84M | 5.79M | 0.08M | 0.23M | 16.68M |
|
Cash from Investing Activities (Quarter)
|
-0.02M | | | | 0.18M | -0.01M | -0.01M | 0.03M | | | | -0.04M | | | | | | | | | | | | | -0.06M | -0.01M | | -0.09M | 0.01M | | | | -0.01M | | | | -21.22M | -1.92M | 0.48M | 2.67M | 0.66M | 5.74M |
|
Other financing activities (Quarter)
|
-0.03M | | | 0.03M | | | | 0.32M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.01M | 0.01M | 0.00M | 0.00M | 77.00 | 0.10M | | 490.00 | -490.00 | 0.50M | | | | | | | | 0.08M | 0.64M | | | 1.19M | -0.00M | | -1.19M | | | |
|
Cash from Financing Activities (Quarter)
|
3.86M | -0.07M | 8.82M | 0.01M | | 3.50M | -52.00 | -0.00M | 1.82M | 8.80M | -0.00M | 0.05M | -0.04M | 10.90M | 0.34M | 0.11M | -0.00M | 0.03M | -0.02M | 3.91M | 4.50M | 0.28M | | 0.22M | 8.04M | | 9.76M | -0.21M | | | | 0.51M | 5.94M | | -0.49M | 15.25M | 0.25M | | | | 0.27M | |
|
Exchange Rate Effect (Quarter)
|
0.05M | 0.03M | -0.00M | 0.02M | -0.00M | 536.00 | 6.00 | 0.01M | -0.00M | 0.00M | 0.00M | 832.00 | 557.00 | 0.00M | 0.01M | -0.00M | -132.00 | 0.00M | 0.00M | 0.00M | 280.00 | -119.00 | -0.02M | -0.01M | 0.01M | -0.03M | -0.04M | -0.03M | 0.04M | | | -0.03M | -0.03M | -0.03M | 0.12M | -0.05M | 0.01M | 0.06M | -0.08M | 0.01M | 0.13M | 0.01M |
|
Change in Cash (Quarter)
|
2.12M | -1.01M | 8.65M | -1.53M | -1.18M | 0.81M | -2.34M | -2.02M | 1.80M | 6.33M | -2.52M | -1.44M | -4.16M | 8.96M | -2.70M | -1.90M | -2.15M | -1.39M | -2.01M | 1.32M | 2.10M | -1.19M | -1.76M | -1.75M | 5.42M | -2.95M | 7.44M | -3.25M | -2.79M | | | -2.58M | 4.53M | -2.55M | -2.95M | 28.82M | -24.70M | -0.94M | -1.85M | -0.02M | -2.74M | 4.48M |
|
Free Cash Flow (Quarter)
|
-1.77M | -0.97M | -0.17M | -1.55M | -1.35M | -2.68M | -2.33M | -2.05M | -0.02M | -2.48M | -2.52M | -1.49M | -4.11M | -1.95M | -2.78M | -2.00M | -2.15M | -1.42M | -2.00M | -2.59M | -2.40M | -1.47M | -1.74M | -1.71M | -2.63M | -2.92M | -2.27M | -2.92M | -2.83M | | | -3.07M | -1.38M | -2.52M | -2.58M | 13.62M | -3.73M | 0.92M | -2.21M | -2.70M | -3.80M | -1.27M |
|
Net Cash Flow (Quarter)
|
2.07M | -1.04M | 8.65M | -1.54M | -1.18M | 0.81M | -2.34M | -2.03M | 1.80M | 6.32M | -2.52M | -1.44M | -4.16M | 8.96M | -2.44M | -1.89M | -2.15M | -1.39M | -2.01M | 1.32M | 2.10M | -1.19M | -1.74M | -1.49M | 5.41M | -2.92M | 7.49M | -3.23M | -2.83M | | | -2.56M | 4.55M | -2.52M | -3.07M | 28.87M | -24.71M | -1.00M | -1.77M | -0.03M | -2.87M | 4.47M |